LSF
Laird Superfood Inc
Price:  
6.48 
USD
Volume:  
10,896
United States | Food Products

LSF DCF Valuation - Growth Exit 5Y

24.9 %
Upside

What is the DCF valuation of LSF?

The Discounted Cash Flow (DCF) valuation of Laird Superfood Inc (LSF) is 8.09 USD. With the latest stock price at 6.48 USD, the upside of Laird Superfood Inc based on DCF is 24.9%.

Is LSF a buy or a sell?

Based on the latest price of 6.48 USD and our DCF valuation, Laird Superfood Inc (LSF) is a buy. Buying LSF stocks now will result in a potential gain of 24.9%.

Range Selected
WACC / Discount Rate7.7% - 9.1%8.4%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price5.99 - 12.898.09
Upside-7.6% - 98.9%24.9%
6.48 USD
Stock Price
8.09 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

LSF DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue4353647994109
% Growth
27%23%21%23%19%17%
Cost of goods sold(26)(30)(34)(40)(45)(50)
% of Revenue59%56%53%51%48%46%
Selling, G&A expenses(20)(24)(29)(36)(43)(50)
% of Revenue46%46%46%46%46%46%
Research & Development(0)(0)(0)(0)(0)(0)
% of Revenue0%0%0%0%0%0%
Net interest & other expenses011111
% of Revenue1%1%1%1%1%1%
Tax expense(0)0(0)(0)(0)(0)
Tax rate3%0%0%0%0%0%
Net profit(2)(1)13610
% Margin-4%-1%2%4%7%9%